Suite number:
B535 - City (E)
Project:
Address:
Toronto C04, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
535 sqft
Occupancy Date:
Mar 2028
Price, CAD
$743,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.09%
Cumulative Return on Investment in Year 5
102.52%
Property Price at the End of Year 5
$957,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$37,150
2.5% in 300 days
$18,575
2.5% in 400 days
$18,575
2.5% in 680 days
$18,575
2.5% in 750 days
$18,575
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $490,000 |
| rent income | - | - | - | $9,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $96,000 |
| mortgage principal reduction | - | - | - | $7,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $71,000 |
| deposit interest | -$4,057 | $5,000 | $7,000 | $1,000 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $46,000 | $50,000 | $86,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $690,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | $37,000 | $19,000 | $37,000 | - | - | - | - | - | - | $149,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $63,000 | - | - | - | - | - | - | $63,000 |
| operating expense | - | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $59,000 |
| mortgage payment | - | - | - | $28,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $251,000 |
| total expense investment | $56,000 | $37,000 | $19,000 | $134,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $522,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$21,256 | $9,000 | $31,000 | -$48,096 | $24,000 | $27,000 | $31,000 | $35,000 | $38,000 | $42,000 | $169,000 |
| cumulative roi | $69 | $86 | $117 | $92 | $103 | $112 | $120 | $128 | $136 | $144 | $1,000 |
Yonge City Square Residences
Address: Toronto C04, Ontario
Price Range: $651,000 - $3,423,000
Avail. suites: 32
0—3 bd
331—1850 SqFt